As of 2026-05-26, the Intrinsic Value of Dhanlaxmi Fabrics Ltd (521151.BO) is 27.81 INR. This 521151.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 50.95 INR, the upside of Dhanlaxmi Fabrics Ltd is -45.40%.
The range of the Intrinsic Value is 21.88 - 39.10 INR
Based on its market price of 50.95 INR and our intrinsic valuation, Dhanlaxmi Fabrics Ltd (521151.BO) is overvalued by 45.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 21.88 - 39.10 | 27.81 | -45.4% |
| DCF (Growth 10y) | 24.54 - 41.24 | 30.36 | -40.4% |
| DCF (EBITDA 5y) | 18.17 - 42.38 | 25.75 | -49.5% |
| DCF (EBITDA 10y) | 22.31 - 45.72 | 29.63 | -41.8% |
| Fair Value | -8.44 - -8.44 | -8.44 | -116.57% |
| P/E | (19.55) - 37.70 | (0.92) | -101.8% |
| EV/EBITDA | (11.16) - 44.57 | 7.55 | -85.2% |
| EPV | 60.90 - 76.53 | 68.71 | 34.9% |
| DDM - Stable | (12.18) - (29.89) | (21.03) | -141.3% |
| DDM - Multi | 14.33 - 27.44 | 18.84 | -63.0% |
| Market Cap (mil) | 437.15 |
| Beta | -0.41 |
| Outstanding shares (mil) | 8.58 |
| Enterprise Value (mil) | 430.91 |
| Market risk premium | 8.31% |
| Cost of Equity | 11.39% |
| Cost of Debt | 9.64% |
| WACC | 11.39% |